Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.62% first-year return on $69,303 initial cash invested.
3.62%
Cash On Cash
7.77%
Cap Rate
1.24
DSCR
$2,486
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,303
Downpayment
20%
$48,860
Closing costs
1%
$2,443
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$2,277
Mortgage P&I
51%
$1,273
Property Taxes
3%
$72
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273